Panasonic Holdings Corp
XMUN:MAT1
Panasonic Holdings Corp
XMUN:MAT1
Price:
12.44
EUR
-1.78%
Market Closed
Market Cap:
29B
EUR
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
MAT1 Alert
Panasonic Holdings Corp
12.44
-0.225 (-1.78%)
| 52 Week Range |
8.256
12.665
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Panasonic Holdings Corp
Panasonic Holdings Corp
Currency: JPY
| Sep-2001 | Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(79 342)
|
(431 007)
|
(340 707)
|
(19 453)
|
(13 906)
|
42 145
|
75 178
|
58 481
|
66 709
|
154 410
|
190 240
|
205 126
|
283 799
|
217 185
|
220 669
|
207 184
|
243 694
|
281 877
|
315 594
|
305 247
|
126 948
|
(378 961)
|
(513 348)
|
(558 729)
|
(460 814)
|
(170 667)
|
(61 573)
|
(35 356)
|
(31 130)
|
85 597
|
5 235
|
(151 595)
|
(401 575)
|
(816 144)
|
(772 445)
|
(1 350 461)
|
(1 085 403)
|
(775 168)
|
(676 399)
|
85 481
|
108 836
|
121 645
|
53 887
|
38 599
|
26 675
|
196 366
|
220 008
|
230 087
|
219 016
|
191 233
|
159 727
|
212 316
|
227 026
|
172 442
|
190 411
|
153 544
|
170 270
|
252 027
|
261 358
|
247 692
|
227 455
|
302 737
|
294 982
|
290 236
|
305 967
|
240 038
|
179 356
|
187 814
|
193 708
|
183 894
|
272 056
|
288 031
|
243 820
|
265 438
|
236 756
|
220 313
|
233 825
|
280 556
|
434 491
|
462 534
|
522 159
|
465 443
|
335 182
|
366 427
|
360 038
|
384 396
|
385 242
|
337 912
|
|
| Depreciation & Amortization |
376 667
|
352 890
|
345 933
|
302 141
|
285 967
|
278 177
|
300 549
|
325 465
|
319 067
|
309 399
|
382 052
|
311 023
|
389 254
|
317 685
|
319 018
|
321 519
|
320 584
|
320 534
|
337 254
|
349 712
|
362 516
|
364 806
|
339 995
|
310 962
|
284 798
|
298 270
|
321 624
|
346 639
|
371 912
|
367 263
|
373 333
|
378 996
|
380 390
|
338 112
|
327 668
|
316 757
|
310 590
|
339 367
|
337 936
|
335 280
|
334 592
|
331 083
|
316 760
|
302 263
|
291 107
|
286 528
|
285 608
|
286 030
|
281 946
|
278 391
|
276 245
|
273 277
|
271 379
|
270 767
|
274 629
|
281 308
|
289 338
|
287 754
|
289 483
|
289 636
|
289 762
|
296 041
|
322 025
|
344 719
|
360 445
|
372 975
|
353 786
|
336 677
|
325 089
|
317 572
|
316 211
|
319 104
|
328 018
|
339 148
|
355 226
|
369 799
|
378 260
|
382 289
|
385 545
|
389 090
|
393 120
|
399 984
|
406 073
|
406 842
|
408 564
|
405 729
|
401 015
|
401 322
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
194
|
0
|
0
|
0
|
414
|
0
|
0
|
0
|
402
|
0
|
0
|
0
|
370
|
0
|
0
|
0
|
223
|
0
|
0
|
0
|
229
|
0
|
0
|
0
|
358
|
0
|
0
|
0
|
210
|
0
|
0
|
0
|
318
|
0
|
0
|
0
|
261
|
0
|
0
|
|
| Other Non-Cash Items |
(127 211)
|
(118 087)
|
(90 341)
|
114 213
|
149 698
|
29 431
|
(52 088)
|
4 294
|
6 073
|
59 211
|
60 956
|
57 353
|
(6 111)
|
10 342
|
6 201
|
(98 929)
|
(73 765)
|
(139 274)
|
(153 026)
|
(16 593)
|
90 700
|
245 948
|
277 025
|
288 420
|
249 544
|
170 704
|
145 872
|
145 880
|
120 354
|
31 005
|
45 776
|
153 130
|
221 958
|
497 324
|
482 226
|
1 076 278
|
926 241
|
679 584
|
601 568
|
(145 547)
|
(98 776)
|
(166 191)
|
(92 189)
|
(67 066)
|
(52 118)
|
(48 895)
|
(75 737)
|
(71 514)
|
(51 908)
|
83 934
|
0
|
0
|
0
|
148 492
|
0
|
0
|
0
|
153 335
|
194 656
|
203 620
|
215 447
|
111 071
|
70 561
|
93 588
|
99 967
|
128 245
|
119 183
|
106 017
|
134 135
|
103 637
|
127 096
|
133 350
|
111 683
|
94 834
|
95 598
|
96 677
|
102 859
|
48 165
|
(63 449)
|
(69 017)
|
(81 435)
|
(35 894)
|
0
|
85 334
|
0
|
132 264
|
0
|
177 544
|
|
| Cash Taxes Paid |
0
|
62 414
|
0
|
46 744
|
0
|
65 121
|
117 017
|
99 951
|
104 485
|
92 469
|
0
|
94 775
|
0
|
109 692
|
0
|
179 085
|
0
|
122 416
|
0
|
0
|
0
|
95 198
|
0
|
0
|
0
|
51 441
|
0
|
0
|
0
|
75 872
|
0
|
0
|
0
|
76 679
|
0
|
0
|
0
|
61 715
|
0
|
0
|
0
|
81 245
|
0
|
0
|
0
|
110 864
|
0
|
0
|
0
|
113 579
|
0
|
0
|
0
|
104 630
|
0
|
0
|
0
|
76 442
|
114 301
|
138 364
|
164 978
|
110 950
|
114 704
|
107 877
|
103 755
|
99 752
|
91 316
|
61 838
|
59 853
|
75 525
|
71 253
|
154 447
|
158 351
|
142 166
|
139 311
|
84 125
|
99 639
|
99 471
|
116 507
|
109 354
|
96 653
|
87 212
|
0
|
94 072
|
0
|
113 585
|
0
|
149 860
|
|
| Cash Interest Paid |
0
|
49 180
|
0
|
32 587
|
0
|
30 505
|
44 248
|
25 513
|
22 410
|
21 853
|
0
|
22 430
|
0
|
22 202
|
0
|
32 988
|
0
|
20 911
|
0
|
0
|
0
|
19 627
|
0
|
0
|
0
|
26 301
|
0
|
0
|
0
|
28 308
|
0
|
0
|
0
|
28 636
|
0
|
0
|
0
|
25 244
|
0
|
0
|
0
|
20 362
|
0
|
0
|
0
|
20 049
|
0
|
0
|
0
|
26 261
|
0
|
0
|
0
|
23 816
|
0
|
0
|
0
|
21 800
|
27 430
|
32 580
|
38 146
|
20 853
|
23 437
|
27 770
|
31 139
|
34 218
|
30 593
|
25 700
|
20 716
|
17 288
|
16 745
|
17 179
|
18 215
|
18 180
|
19 102
|
20 147
|
20 869
|
21 958
|
21 517
|
21 332
|
22 290
|
21 805
|
0
|
25 051
|
0
|
28 070
|
0
|
43 629
|
|
| Change in Working Capital |
169 996
|
273 068
|
427 573
|
301 416
|
156 395
|
139 379
|
107 196
|
90 195
|
130 341
|
52 398
|
50 113
|
9 355
|
45 472
|
(12 655)
|
(56 950)
|
(6 620)
|
(131 927)
|
(90 520)
|
(68 772)
|
(217 733)
|
(236 882)
|
(115 146)
|
(39 766)
|
95 960
|
225 376
|
224 026
|
191 278
|
156 262
|
129 330
|
(14 670)
|
(134 625)
|
(139 509)
|
(116 290)
|
(56 183)
|
14 021
|
(78 297)
|
(95 734)
|
94 967
|
124 284
|
204 686
|
267 088
|
295 413
|
328 722
|
313 987
|
330 139
|
57 464
|
20 686
|
6 361
|
(103 961)
|
(134 203)
|
(202 323)
|
(278 885)
|
(294 502)
|
(206 291)
|
(175 708)
|
(97 816)
|
(88 753)
|
(269 934)
|
(364 153)
|
(428 366)
|
(495 619)
|
(506 172)
|
(415 613)
|
(417 820)
|
(370 367)
|
(311 094)
|
(426 405)
|
(262 823)
|
(163 087)
|
(101 559)
|
18 240
|
(270 739)
|
(405 549)
|
(446 338)
|
(442 705)
|
(279 371)
|
(252 629)
|
(190 268)
|
(131 742)
|
(66 656)
|
(28 493)
|
37 365
|
67 276
|
74 125
|
181 963
|
(131 445)
|
(175 211)
|
(233 686)
|
|
| Cash from Operating Activities |
340 110
N/A
|
76 864
-77%
|
342 458
+346%
|
698 317
+104%
|
578 154
-17%
|
489 132
-15%
|
430 835
-12%
|
478 435
+11%
|
522 190
+9%
|
575 418
+10%
|
683 361
+19%
|
582 857
-15%
|
712 414
+22%
|
532 557
-25%
|
488 938
-8%
|
423 154
-13%
|
358 586
-15%
|
372 617
+4%
|
431 050
+16%
|
420 633
-2%
|
343 282
-18%
|
116 647
-66%
|
63 906
-45%
|
136 613
+114%
|
298 904
+119%
|
522 333
+75%
|
597 201
+14%
|
613 425
+3%
|
590 466
-4%
|
469 195
-21%
|
289 719
-38%
|
241 022
-17%
|
84 483
-65%
|
(36 891)
N/A
|
51 470
N/A
|
(35 723)
N/A
|
55 694
N/A
|
338 750
+508%
|
387 389
+14%
|
479 900
+24%
|
611 740
+27%
|
581 950
-5%
|
607 180
+4%
|
587 783
-3%
|
595 803
+1%
|
491 463
-18%
|
450 565
-8%
|
450 964
+0%
|
345 093
-23%
|
419 355
+22%
|
358 669
-14%
|
334 476
-7%
|
326 964
-2%
|
385 410
+18%
|
437 824
+14%
|
485 528
+11%
|
519 347
+7%
|
423 182
-19%
|
381 344
-10%
|
312 582
-18%
|
237 045
-24%
|
203 677
-14%
|
271 955
+34%
|
310 723
+14%
|
396 012
+27%
|
430 164
+9%
|
225 920
-47%
|
367 685
+63%
|
489 845
+33%
|
503 544
+3%
|
733 603
+46%
|
469 746
-36%
|
277 972
-41%
|
253 082
-9%
|
244 875
-3%
|
407 418
+66%
|
462 315
+13%
|
520 742
+13%
|
624 845
+20%
|
715 951
+15%
|
805 351
+12%
|
866 898
+8%
|
868 279
+0%
|
932 728
+7%
|
971 302
+4%
|
790 944
-19%
|
743 310
-6%
|
636 916
-14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(479 721)
|
(335 695)
|
(242 301)
|
(246 603)
|
(267 921)
|
(275 544)
|
(278 905)
|
(352 203)
|
(414 089)
|
(356 751)
|
(448 424)
|
(367 182)
|
(480 702)
|
(411 309)
|
(414 687)
|
(423 425)
|
(405 554)
|
(418 730)
|
(487 169)
|
(471 484)
|
(501 183)
|
(521 580)
|
(460 616)
|
(453 026)
|
(431 187)
|
(375 648)
|
(367 257)
|
(373 157)
|
(363 082)
|
(420 921)
|
(424 332)
|
(411 669)
|
(454 929)
|
(456 468)
|
(444 941)
|
(440 545)
|
(377 523)
|
(320 168)
|
(285 580)
|
(244 445)
|
(212 854)
|
(201 735)
|
(201 391)
|
(204 124)
|
(215 873)
|
(224 162)
|
(229 520)
|
(241 707)
|
(241 976)
|
(290 364)
|
(298 727)
|
(309 167)
|
(321 720)
|
(341 814)
|
(392 430)
|
(409 928)
|
(427 005)
|
(475 603)
|
(474 030)
|
(470 631)
|
(477 145)
|
(398 863)
|
(374 407)
|
(372 772)
|
(358 754)
|
(345 288)
|
(317 514)
|
(292 570)
|
(271 439)
|
(296 427)
|
(308 874)
|
(311 786)
|
(331 883)
|
(297 776)
|
(298 589)
|
(315 652)
|
(333 797)
|
(369 886)
|
(428 454)
|
(491 121)
|
(562 923)
|
(647 199)
|
(711 203)
|
(804 402)
|
(781 967)
|
(863 370)
|
(838 153)
|
(797 901)
|
|
| Other Items |
69 346
|
265 929
|
369 981
|
235 426
|
121 187
|
190 099
|
207 121
|
173 907
|
537 006
|
763 842
|
608 557
|
156 825
|
89 693
|
(156 499)
|
111 778
|
214 201
|
283 054
|
357 359
|
222 966
|
124 629
|
162 672
|
52 103
|
92 743
|
233 297
|
(20 958)
|
51 989
|
146 272
|
(22 499)
|
237 213
|
217 976
|
145 633
|
170 890
|
164 886
|
153 466
|
199 623
|
187 715
|
252 293
|
336 574
|
251 575
|
294 477
|
202 051
|
213 863
|
220 567
|
182 479
|
197 328
|
86 154
|
60 723
|
33 802
|
4 292
|
(3 440)
|
(122 693)
|
(114 294)
|
(106 301)
|
(78 342)
|
47 565
|
18 205
|
(5 414)
|
16 775
|
63 238
|
147 847
|
229 451
|
205 476
|
194 442
|
170 489
|
148 746
|
139 192
|
219 186
|
238 318
|
206 422
|
473 023
|
382 450
|
(242 195)
|
(234 171)
|
(498 373)
|
(512 853)
|
82 201
|
82 700
|
25 853
|
32 576
|
56 875
|
54 382
|
68 356
|
43 725
|
(39 972)
|
(87 398)
|
3 444
|
(1 379)
|
34 659
|
|
| Cash from Investing Activities |
(410 375)
N/A
|
(69 766)
+83%
|
127 680
N/A
|
(11 177)
N/A
|
(146 734)
-1 213%
|
(85 445)
+42%
|
(71 784)
+16%
|
(178 296)
-148%
|
122 917
N/A
|
407 091
+231%
|
160 133
-61%
|
(210 357)
N/A
|
(391 009)
-86%
|
(567 808)
-45%
|
(302 909)
+47%
|
(209 224)
+31%
|
(122 500)
+41%
|
(61 371)
+50%
|
(264 203)
-331%
|
(346 855)
-31%
|
(338 511)
+2%
|
(469 477)
-39%
|
(367 873)
+22%
|
(219 729)
+40%
|
(452 145)
-106%
|
(323 659)
+28%
|
(220 985)
+32%
|
(395 656)
-79%
|
(125 869)
+68%
|
(202 945)
-61%
|
(278 699)
-37%
|
(240 779)
+14%
|
(290 043)
-20%
|
(303 002)
-4%
|
(245 318)
+19%
|
(252 830)
-3%
|
(125 230)
+50%
|
16 406
N/A
|
(34 005)
N/A
|
50 032
N/A
|
(10 803)
N/A
|
12 128
N/A
|
19 176
+58%
|
(21 645)
N/A
|
(18 545)
+14%
|
(138 008)
-644%
|
(168 797)
-22%
|
(207 905)
-23%
|
(237 684)
-14%
|
(293 804)
-24%
|
(421 420)
-43%
|
(423 461)
0%
|
(428 021)
-1%
|
(420 156)
+2%
|
(344 865)
+18%
|
(391 723)
-14%
|
(432 419)
-10%
|
(458 828)
-6%
|
(410 792)
+10%
|
(322 784)
+21%
|
(247 694)
+23%
|
(193 387)
+22%
|
(179 965)
+7%
|
(202 283)
-12%
|
(210 008)
-4%
|
(206 096)
+2%
|
(98 328)
+52%
|
(54 252)
+45%
|
(65 017)
-20%
|
176 596
N/A
|
73 576
-58%
|
(553 981)
N/A
|
(566 054)
-2%
|
(796 149)
-41%
|
(811 442)
-2%
|
(233 451)
+71%
|
(251 097)
-8%
|
(344 033)
-37%
|
(395 878)
-15%
|
(434 246)
-10%
|
(508 541)
-17%
|
(578 843)
-14%
|
(667 478)
-15%
|
(844 374)
-27%
|
(869 365)
-3%
|
(859 926)
+1%
|
(839 532)
+2%
|
(763 242)
+9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(212)
|
(91 446)
|
(101 641)
|
(115 770)
|
(163 722)
|
(69 394)
|
(31 272)
|
(91 555)
|
(143 406)
|
(86 922)
|
(127 568)
|
(56 201)
|
(107 046)
|
(152 874)
|
(153 265)
|
(133 232)
|
(103 273)
|
(62 973)
|
(62 671)
|
(112 683)
|
(92 106)
|
(71 817)
|
(31 096)
|
(371)
|
(68)
|
(49)
|
(401)
|
(394)
|
(418)
|
(415)
|
(62)
|
(52)
|
(24)
|
(363)
|
(357)
|
(366)
|
(367)
|
(27)
|
(29)
|
(38)
|
(80)
|
(109)
|
(115)
|
(129)
|
(120)
|
(417)
|
(449)
|
(446)
|
(437)
|
(107)
|
(67)
|
(51)
|
(40)
|
(97)
|
(119)
|
(136)
|
(156)
|
(108)
|
(52)
|
(24)
|
2
|
9
|
(24)
|
(33)
|
(34)
|
(33)
|
(30)
|
(32)
|
(33)
|
(41)
|
(48)
|
(51)
|
(51)
|
(43)
|
(61)
|
(56)
|
(51)
|
(50)
|
(34)
|
(42)
|
(46)
|
(49)
|
(47)
|
(40)
|
(38)
|
(40)
|
(37)
|
(38)
|
|
| Net Issuance of Debt |
(170 327)
|
174 455
|
35 009
|
(277 430)
|
(157 566)
|
(159 590)
|
(66 448)
|
(140 141)
|
(257 147)
|
(282 553)
|
(290 053)
|
(233 707)
|
(258 079)
|
(189 604)
|
(217 275)
|
(190 385)
|
(170 634)
|
(51 221)
|
36 673
|
(4 512)
|
(28 812)
|
324 782
|
376 112
|
727 215
|
581 224
|
(4 968)
|
(101 970)
|
322 633
|
225 737
|
269 183
|
247 387
|
(525 524)
|
(171 644)
|
(7 096)
|
(47 835)
|
26 569
|
(112 126)
|
(467 958)
|
(499 891)
|
(602 558)
|
(664 870)
|
(502 154)
|
(417 746)
|
(383 159)
|
(287 134)
|
325 986
|
293 762
|
335 537
|
351 164
|
(248 181)
|
(252 577)
|
144 717
|
148 974
|
355 910
|
392 605
|
(9 433)
|
(5 567)
|
80 082
|
130 855
|
177 221
|
2 543
|
(241 003)
|
(351 406)
|
(224 357)
|
(86 155)
|
137 030
|
361 356
|
199 060
|
186 466
|
(96 438)
|
(268 421)
|
(194 216)
|
(226 481)
|
150 318
|
(161 843)
|
(373 875)
|
(254 142)
|
(498 968)
|
(193 836)
|
105 136
|
(34 218)
|
37 939
|
28 946
|
(184 013)
|
(38 544)
|
(81 173)
|
(69 198)
|
12 901
|
|
| Cash Paid for Dividends |
(25 990)
|
(25 990)
|
(20 809)
|
(20 798)
|
(27 730)
|
(29 218)
|
(32 439)
|
(35 251)
|
(34 222)
|
(39 105)
|
(61 200)
|
(44 262)
|
(77 156)
|
(54 989)
|
(65 088)
|
(65 088)
|
(69 295)
|
(69 295)
|
(73 870)
|
(73 870)
|
(83 364)
|
(83 364)
|
(62 125)
|
(62 125)
|
(25 883)
|
(25 883)
|
(20 706)
|
(20 706)
|
(20 705)
|
(20 704)
|
(20 702)
|
(20 702)
|
(21 911)
|
(21 912)
|
(23 120)
|
(23 120)
|
(11 559)
|
(11 559)
|
0
|
0
|
(11 558)
|
(11 558)
|
(30 050)
|
(30 050)
|
(36 984)
|
(36 985)
|
(41 606)
|
(41 606)
|
(46 323)
|
(46 322)
|
(58 024)
|
(58 024)
|
(58 025)
|
(58 025)
|
(58 196)
|
(58 196)
|
(58 310)
|
(58 310)
|
(69 971)
|
(69 971)
|
(81 633)
|
(81 633)
|
(69 972)
|
(69 972)
|
(69 979)
|
(69 979)
|
(69 987)
|
(69 987)
|
(58 327)
|
(58 327)
|
(46 666)
|
(46 666)
|
(58 339)
|
(58 339)
|
(70 014)
|
(70 014)
|
(70 019)
|
(70 019)
|
(70 023)
|
(70 023)
|
(75 862)
|
(75 862)
|
(81 701)
|
(81 701)
|
(87 543)
|
(87 543)
|
(112 061)
|
(112 061)
|
|
| Other |
(6 765)
|
(27 558)
|
(37 003)
|
(28 856)
|
(14 706)
|
(14 499)
|
(163 005)
|
(152 504)
|
(14 940)
|
(115 988)
|
(129 049)
|
(130 514)
|
(135 138)
|
(30 236)
|
(20 809)
|
(18 144)
|
(19 304)
|
(20 059)
|
(27 413)
|
(22 539)
|
(22 170)
|
(20 889)
|
(16 986)
|
(26 431)
|
(25 273)
|
(26 073)
|
(84 819)
|
(77 356)
|
(599 869)
|
(602 691)
|
(547 636)
|
(545 161)
|
(21 561)
|
(23 723)
|
(19 712)
|
(19 538)
|
(17 356)
|
(11 514)
|
(11 053)
|
(12 186)
|
(13 114)
|
(18 494)
|
(28 414)
|
(26 979)
|
(28 251)
|
(30 969)
|
(25 496)
|
(30 230)
|
(29 273)
|
(14 955)
|
(3 727)
|
13 250
|
16 721
|
(3 190)
|
(97 386)
|
(118 432)
|
(154 854)
|
(150 427)
|
(62 608)
|
(57 691)
|
(14 584)
|
(19 134)
|
(14 953)
|
(14 871)
|
(26 153)
|
(18 796)
|
(39 348)
|
(30 994)
|
(22 521)
|
(22 898)
|
(13 258)
|
(24 105)
|
(33 038)
|
(33 026)
|
(43 186)
|
(34 569)
|
(43 603)
|
(37 976)
|
(25 218)
|
(31 043)
|
(18 129)
|
(45 522)
|
(45 654)
|
(42 749)
|
(44 079)
|
(21 591)
|
(21 688)
|
(21 742)
|
|
| Cash from Financing Activities |
(203 294)
N/A
|
29 461
N/A
|
(124 444)
N/A
|
(442 854)
-256%
|
(363 724)
+18%
|
(272 701)
+25%
|
(293 164)
-8%
|
(419 451)
-43%
|
(449 715)
-7%
|
(524 568)
-17%
|
(607 870)
-16%
|
(464 684)
+24%
|
(577 419)
-24%
|
(427 703)
+26%
|
(456 437)
-7%
|
(406 849)
+11%
|
(362 506)
+11%
|
(203 548)
+44%
|
(127 281)
+37%
|
(213 604)
-68%
|
(226 452)
-6%
|
148 712
N/A
|
265 905
+79%
|
638 288
+140%
|
530 000
-17%
|
(56 973)
N/A
|
(207 896)
-265%
|
224 177
N/A
|
(395 255)
N/A
|
(354 627)
+10%
|
(321 013)
+9%
|
(1 091 439)
-240%
|
(215 140)
+80%
|
(53 094)
+75%
|
(91 024)
-71%
|
(16 455)
+82%
|
(141 408)
-759%
|
(491 058)
-247%
|
(510 973)
-4%
|
(614 782)
-20%
|
(689 622)
-12%
|
(532 315)
+23%
|
(476 325)
+11%
|
(440 317)
+8%
|
(352 489)
+20%
|
257 615
N/A
|
226 211
-12%
|
263 255
+16%
|
275 131
+5%
|
(309 565)
N/A
|
(314 395)
-2%
|
99 892
N/A
|
107 630
+8%
|
294 598
+174%
|
236 904
-20%
|
(186 197)
N/A
|
(218 887)
-18%
|
(128 763)
+41%
|
(1 776)
+99%
|
49 535
N/A
|
(93 672)
N/A
|
(341 761)
-265%
|
(436 355)
-28%
|
(309 233)
+29%
|
(182 321)
+41%
|
48 222
N/A
|
251 991
+423%
|
98 047
-61%
|
105 585
+8%
|
(177 704)
N/A
|
(328 393)
-85%
|
(265 038)
+19%
|
(317 909)
-20%
|
58 910
N/A
|
(275 104)
N/A
|
(478 514)
-74%
|
(367 815)
+23%
|
(607 013)
-65%
|
(289 111)
+52%
|
4 028
N/A
|
(128 255)
N/A
|
(83 494)
+35%
|
(98 456)
-18%
|
(308 503)
-213%
|
(170 204)
+45%
|
(190 347)
-12%
|
(202 984)
-7%
|
(120 940)
+40%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
33 984
|
14 332
|
8 107
|
(9 948)
|
(12 239)
|
(23 442)
|
11 080
|
14 054
|
6 714
|
39 699
|
36 244
|
44 176
|
66 181
|
32 197
|
85 571
|
7 730
|
(16 701)
|
(129 521)
|
(139 717)
|
(109 558)
|
(176 954)
|
(36 831)
|
(77 448)
|
(68 800)
|
10 021
|
(5 656)
|
(40 209)
|
(33 045)
|
(54 296)
|
(46 709)
|
(22 203)
|
(36 615)
|
(19 386)
|
(7 428)
|
(15 518)
|
8 312
|
50 382
|
57 774
|
95 573
|
99 521
|
83 533
|
34 421
|
9 663
|
50 164
|
70 684
|
76 871
|
105 236
|
15 181
|
(40 210)
|
(83 263)
|
(185 623)
|
(152 039)
|
(21 065)
|
(1 731)
|
81 542
|
113 155
|
(3 228)
|
(16 793)
|
(5 882)
|
(2 954)
|
(34 587)
|
14 150
|
(23 844)
|
(48 836)
|
(8 262)
|
(28 050)
|
(9 153)
|
(7 131)
|
(35 827)
|
74 284
|
85 760
|
98 277
|
136 847
|
96 806
|
164 178
|
176 420
|
86 949
|
43 930
|
22 209
|
32 071
|
49 664
|
95 565
|
106 045
|
(21 887)
|
94 513
|
(12 735)
|
(76 949)
|
34 915
|
|
| Net Change in Cash |
(239 575)
N/A
|
50 891
N/A
|
353 801
+595%
|
234 338
-34%
|
55 457
-76%
|
107 544
+94%
|
76 967
-28%
|
(105 258)
N/A
|
202 106
N/A
|
497 640
+146%
|
271 868
-45%
|
(48 008)
N/A
|
(189 833)
-295%
|
(430 757)
-127%
|
(184 837)
+57%
|
(185 189)
0%
|
(143 121)
+23%
|
(21 823)
+85%
|
(100 151)
-359%
|
(249 384)
-149%
|
(398 635)
-60%
|
(240 949)
+40%
|
(115 510)
+52%
|
486 372
N/A
|
386 780
-20%
|
136 045
-65%
|
128 111
-6%
|
408 901
+219%
|
15 046
-96%
|
(135 086)
N/A
|
(332 196)
-146%
|
(1 127 811)
-240%
|
(440 086)
+61%
|
(400 415)
+9%
|
(300 390)
+25%
|
(296 696)
+1%
|
(160 562)
+46%
|
(78 128)
+51%
|
(62 016)
+21%
|
14 671
N/A
|
(5 152)
N/A
|
96 184
N/A
|
159 694
+66%
|
175 985
+10%
|
295 453
+68%
|
687 941
+133%
|
613 215
-11%
|
521 495
-15%
|
342 330
-34%
|
(267 277)
N/A
|
(562 769)
-111%
|
(141 132)
+75%
|
(14 492)
+90%
|
258 121
N/A
|
411 405
+59%
|
20 763
-95%
|
(135 187)
N/A
|
(181 202)
-34%
|
(37 106)
+80%
|
36 379
N/A
|
(138 908)
N/A
|
(317 321)
-128%
|
(368 209)
-16%
|
(249 629)
+32%
|
(4 579)
+98%
|
244 240
N/A
|
370 430
+52%
|
404 349
+9%
|
494 586
+22%
|
576 720
+17%
|
564 546
-2%
|
(250 996)
N/A
|
(469 144)
-87%
|
(387 351)
+17%
|
(677 493)
-75%
|
(128 127)
+81%
|
(69 648)
+46%
|
(386 374)
-455%
|
(37 935)
+90%
|
317 804
N/A
|
218 219
-31%
|
300 126
+38%
|
208 390
-31%
|
(242 036)
N/A
|
26 246
N/A
|
(272 064)
N/A
|
(376 155)
-38%
|
(212 351)
+44%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(139 611)
N/A
|
(258 831)
-85%
|
100 157
N/A
|
451 714
+351%
|
310 233
-31%
|
213 588
-31%
|
151 930
-29%
|
126 232
-17%
|
108 101
-14%
|
218 667
+102%
|
234 937
+7%
|
215 675
-8%
|
231 712
+7%
|
121 248
-48%
|
74 251
-39%
|
(271)
N/A
|
(46 968)
-17 231%
|
(46 113)
+2%
|
(56 119)
-22%
|
(50 851)
+9%
|
(157 901)
-211%
|
(404 933)
-156%
|
(396 710)
+2%
|
(316 413)
+20%
|
(132 283)
+58%
|
146 685
N/A
|
229 944
+57%
|
240 268
+4%
|
227 384
-5%
|
48 274
-79%
|
(134 613)
N/A
|
(170 647)
-27%
|
(370 446)
-117%
|
(493 359)
-33%
|
(393 471)
+20%
|
(476 268)
-21%
|
(321 829)
+32%
|
18 582
N/A
|
101 809
+448%
|
235 455
+131%
|
398 886
+69%
|
380 215
-5%
|
405 789
+7%
|
383 659
-5%
|
379 930
-1%
|
267 301
-30%
|
221 045
-17%
|
209 257
-5%
|
103 117
-51%
|
128 991
+25%
|
59 942
-54%
|
25 309
-58%
|
5 244
-79%
|
43 596
+731%
|
45 394
+4%
|
75 600
+67%
|
92 342
+22%
|
(52 421)
N/A
|
(92 686)
-77%
|
(158 049)
-71%
|
(240 100)
-52%
|
(195 186)
+19%
|
(102 452)
+48%
|
(62 049)
+39%
|
37 258
N/A
|
84 876
+128%
|
(91 594)
N/A
|
75 115
N/A
|
218 406
+191%
|
207 117
-5%
|
424 729
+105%
|
157 960
-63%
|
(53 911)
N/A
|
(44 694)
+17%
|
(53 714)
-20%
|
91 766
N/A
|
128 518
+40%
|
150 856
+17%
|
196 391
+30%
|
224 830
+14%
|
242 428
+8%
|
219 699
-9%
|
157 076
-29%
|
128 326
-18%
|
189 335
+48%
|
(72 426)
N/A
|
(94 843)
-31%
|
(160 985)
-70%
|
|
Switch to:
Switch to:
See Also
Discover More
